Valuation Capgemini CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-22	Wellington, Vanguard, Blackstone launch funds targeting wealthy investors	RE
07-15	European shares subdued as Mideast tensions outweigh ASML's strong forecast	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,064	27,009	32,266	26,890	23,974	14,608	-	-
Change	-	-27.13%	19.46%	-16.66%	-10.84%	-39.07%	-	-
Enterprise Value (EV) ¹	40,288	29,575	34,313	28,997	29,280	19,307	18,376	17,414
Change	-	-26.59%	16.02%	-15.49%	0.98%	-34.06%	-4.82%	-5.23%
P/E	32.4x	17.7x	20.1x	16.7x	15.6x	9.35x	7.92x	7.02x
PBR	4.39x	2.78x	3.12x	2.3x	2.07x	1.17x	1.08x	0.99x
PEG	-	0.6x	3.05x	15.65x	-4.35x	10.81x	0.4x	0.5x
Capitalization / Revenue	2.04x	1.23x	1.43x	1.22x	1.07x	0.61x	0.58x	0.56x
EV / Revenue	2.22x	1.34x	1.52x	1.31x	1.3x	0.8x	0.73x	0.67x
EV / EBITDA	13.4x	9.5x	9.3x	8.02x	10.1x	5.09x	4.69x	4.18x
EV / EBIT	17.2x	10.3x	11.5x	9.88x	9.82x	6.08x	5.53x	4.98x
EV / FCF	21.5x	16x	17.5x	13.1x	15x	9.44x	8.29x	7.48x
FCF Yield	4.65%	6.26%	5.72%	7.64%	6.66%	10.6%	12.1%	13.4%
Dividend per Share ²	2.4	3.25	3.4	3.4	3.4	3.5	3.737	4.046
Rate of return	1.11%	2.08%	1.8%	2.15%	2.39%	4.07%	4.34%	4.7%
EPS ²	6.66	8.79	9.37	9.47	9.13	9.209	10.86	12.26
Distribution rate	36%	37%	36.3%	35.9%	37.2%	38%	34.4%	33%
Net sales ¹	18,160	21,995	22,522	22,096	22,465	24,062	25,086	26,167
EBITDA ¹	3,012	3,112	3,691	3,617	2,897	3,790	3,922	4,167
EBIT ¹	2,340	2,867	2,991	2,934	2,983	3,175	3,325	3,498
Net income ¹	1,157	1,547	1,663	1,671	1,601	1,575	1,837	2,067
Net Debt ¹	3,224	2,566	2,047	2,107	5,306	4,699	3,768	2,806
Reference price ²	215.50	155.95	188.75	158.15	142.25	86.06	86.06	86.06
Nbr of stocks (in thousands)	171,991	173,192	170,944	170,027	168,532	169,742	-	-
Announcement Date	2/14/22	2/21/23	2/14/24	2/18/25	2/13/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	21.62x	3.42x	11.96x	3.28%	193B
SNOWFLAKE INC.	-93.8x	14.83x	85.85x	-.--%	92.82B
ACCENTURE PLC	10.37x	1.14x	5.99x	4.63%	85.73B
TATA CONSULTANCY SERVICES LTD.	14.32x	2.61x	9.85x	5.74%	82.8B
RELX PLC	19.22x	5.04x	12.44x	2.94%	57.35B
INFOSYS LIMITED	13.67x	1.99x	8.34x	5.7%	44.15B
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	35.39B
FUJITSU LIMITED	18.92x	1.52x	9.58x	1.57%	35.21B
HCL TECHNOLOGIES LIMITED	16.85x	2.17x	10.09x	5.13%	34.7B
Average	4.58x	3.80x	18.17x	3.33%	73.5B
Weighted average by Cap.	1.84x	4.40x	20.73x	3.32%